Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.1% first-year return on $43,386 initial cash invested.
9.1%
Cash On Cash
9.06%
Cap Rate
1.4
DSCR
$2,379
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,386
Downpayment
20%
$41,320
Closing costs
1%
$2,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,379
Total Expenses
$2,050
Mortgage P&I
47%
$1,111
Property Taxes
11%
$250
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0